

| 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 82.27 | 132.3 | 108.8 | 108.8 | 287.6 | |
COGS | 114.5 | 114.6 | 0.176 | 0.176 | 3.866 | |
Gross Profit | (32.25) | 17.71 | 108.6 | 108.6 | 283.7 | |
Operating Expenses & Income | ||||||
Operating Income | (92.17) | (135.5) | (220.9) | (220.9) | (80.19) | |
Total Operating Expenses | 153 | 153.2 | 329.5 | 329.5 | 367.8 | |
R&D Expenses | 114.5 | 114.6 | 213.4 | 213.4 | 207.8 | |
Selling General & Admin Expenses | 38.49 | 38.6 | 43.81 | 116.1 | 156.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (16.97) | (23.2) | (4.165) | (4.165) | (9.814) | |
Interest Income | 12.55 | - | - | - | - | |
Income Tax Expense | 17.96 | 22.31 | 1.218 | 1.218 | - | |
Net Income | ||||||
Net Income | (122.1) | (66.68) | (222.9) | (222.9) | (73.52) | |
Supplemental | ||||||
EBIT | (92.17) | (135.5) | (220.9) | (219.3) | - | |
EBITDA | (65.73) | (19.68) | (217.5) | (217.5) | - | |